Documente Academic
Documente Profesional
Documente Cultură
Pre
Materiales y equipo
de instalacin
permanente
Mano de obra
Obra civil
Supervision
($)
($)
($)
($)
($)
185,354.13
31,490.15
341,822.16
7,602.45
10,573.39
234,642.40
37,281.22
341,822.16
8,490.04
12,102.96
205,467.84
31,490.15
341,822.16
7,602.45
10,573.39
273,530.07
37,281.22
341,822.16
8,490.04
12,102.96
245,904.63
31,490.15
341,822.16
7,602.45
10,573.39
311,889.52
37,281.22
341,822.16
8,490.04
12,102.96
359,195.33
86,735.91
468,370.42
19,631.06
26,102.50
439,809.86
98,753.93
468,370.42
20,518.65
27,632.06
800,801.52
104,984.04
488,799.22
21,928.93
30,062.35
419,536.45
86,735.91
468,370.42
19,631.06
26,102.50
556,472.87
98,753.93
468,370.42
20,518.65
27,632.06
863,549.74
111,105.06
488,799.22
21,928.93
30,062.35
540,846.83
86,735.91
468,370.42
19,631.06
26,102.50
671,551.23
98,753.93
468,370.42
20,518.65
27,632.06
1,123,805.23
111,105.06
488,799.22
21,928.93
30,062.35
623,899.38
169,604.54
728,436.13
37,673.97
49,396.16
751,503.30
190,963.00
728,436.13
38,561.58
50,925.71
1,397,256.75
198,366.42
769,699.47
39,971.85
53,356.01
744,581.63
169,604.54
728,436.13
37,673.97
49,396.16
984,829.31
190,963.00
728,436.13
38,561.58
50,925.71
1,522,753.19
210,608.47
769,699.47
39,971.85
53,356.01
987,202.39
169,604.54
728,436.13
37,673.97
49,396.16
1,214,986.03
190,963.00
728,436.13
38,561.58
50,925.71
2,043,264.16
210,608.47
769,699.47
39,971.85
53,356.01
NOTA:
Estos costos no
incluyen IVA
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Costo total KM
Retiro
($)
($)
($)
4,973.67
581,815.95
16,952.59
5,476.08
639,814.85
23,442.28
4,973.67
601,929.66
16,952.59
5,476.08
678,702.52
23,442.28
4,973.67
642,366.45
19,261.82
5,476.08
717,061.98
23,442.28
11,641.20
971,676.42
29,858.94
12,143.61
1,067,228.51
36,348.63
12,941.88
1,459,517.95
54,681.45
11,641.20
1,032,017.54
29,858.94
12,143.61
1,183,891.52
36,348.63
12,941.88
1,528,387.18
54,681.45
11,641.20
1,153,327.92
36,786.61
12,143.61
1,298,969.89
36,348.63
12,941.88
1,788,642.67
54,681.45
21,642.49
1,630,652.68
49,218.45
22,144.90
1,782,534.63
55,708.13
22,943.18
2,481,593.68
80,968.64
21,642.49
1,751,334.93
49,218.45
22,144.90
2,015,860.63
55,708.13
22,943.18
2,619,332.17
80,968.64
21,642.49
1,993,955.69
63,073.79
22,144.90
2,246,017.36
55,708.13
22,943.18
3,139,843.14
80,968.64
Mano de obra
Obra civil
($)
($)
($)
185,354.13
31,490.15
724,397.66
234,642.40
37,281.22
724,397.66
205,467.84
31,490.15
724,397.66
273,530.07
37,281.22
724,397.66
245,904.63
31,490.15
724,397.66
311,889.52
37,281.22
724,397.66
359,195.33
86,735.91
1,006,677.35
439,809.86
98,753.93
1,006,677.35
800,801.52
104,984.04
1,027,106.16
419,536.45
86,735.91
1,006,677.35
556,472.87
98,753.93
1,006,677.35
863,549.74
111,105.06
1,027,106.16
540,846.83
86,735.91
1,006,677.35
671,551.23
98,753.93
1,006,677.35
1,123,805.23
111,105.06
1,027,106.16
623,899.38
169,604.54
1,556,047.18
751,503.30
190,963.00
1,556,047.18
1,397,256.75
198,366.42
1,597,310.52
744,581.63
169,604.54
1,556,047.18
984,829.31
190,963.00
1,556,047.18
1,522,431.37
210,032.18
1,597,310.52
987,202.39
169,604.54
1,556,047.18
1,214,986.03
190,963.00
1,556,047.18
2,043,264.16
210,608.47
1,597,310.52
NOTA:
Mano de obra
Obra civil
($)
($)
($)
185,354.13
31,490.15
493,909.57
234,642.40
37,281.22
493,909.57
205,467.84
31,490.15
493,909.57
273,530.07
37,281.22
493,909.57
245,904.63
31,490.15
493,909.57
311,889.52
37,281.22
493,909.57
359,195.33
86,735.91
694,253.09
439,809.86
98,753.93
694,253.09
800,801.52
104,984.04
714,681.90
419,536.45
86,735.91
694,253.09
556,472.87
98,753.93
694,253.09
863,549.74
111,105.06
714,681.90
540,846.83
86,735.91
694,253.09
671,551.23
98,753.93
694,253.09
1,123,805.23
111,105.06
714,681.90
623,899.38
169,604.54
950,256.12
751,503.30
190,963.00
950,256.12
1,397,256.75
198,366.42
991,519.45
744,581.63
169,604.54
950,256.12
984,829.31
190,963.00
950,256.12
1,522,753.19
210,608.47
991,519.45
987,202.39
169,604.54
950,256.12
1,214,986.03
190,963.00
950,256.12
2,043,264.16
210,608.47
991,519.45
NOTA:
Mano de obra
Obra civil
($)
($)
($)
179,096.00
31,490.15
503,481.59
228,384.27
37,281.22
503,481.59
199,209.70
31,490.15
503,481.59
267,271.93
37,281.22
503,481.59
239,646.49
31,490.15
503,481.59
305,631.38
37,281.22
503,481.59
352,937.19
86,735.91
737,675.73
433,551.73
98,753.93
737,675.73
791,551.90
104,984.04
755,989.79
413,278.31
86,735.91
737,675.73
NOTA:
550,214.72
98,753.93
737,675.73
854,300.12
111,105.06
755,989.79
534,588.69
86,735.91
737,675.73
665,293.09
98,753.93
737,675.73
1,114,555.61
111,105.06
755,989.79
614,649.76
169,604.54
991,579.51
742,253.69
190,963.00
991,579.51
1,385,172.57
198,366.42
1,039,310.90
735,332.01
169,604.54
991,579.51
975,579.68
190,963.00
991,579.51
1,510,669.01
210,608.47
1,039,310.90
977,952.77
169,604.54
991,579.51
1,205,736.41
190,963.00
991,579.51
2,031,179.98
210,608.47
1,039,310.90
CCIONAL)
Diseo del proyecto
Supervision
Pruebas para
puesta en
operacin
Costo total KM
Retiro
($)
($)
($)
($)
($)
7,602.45
10,573.39
4,973.67
964,391.45
16,952.59
8,490.04
12,102.96
5,476.08
1,022,390.36
23,442.28
7,602.45
10,573.39
4,973.67
984,505.16
16,952.59
8,490.04
12,102.96
5,476.08
1,061,278.03
23,442.28
7,602.45
10,573.39
4,973.67
1,024,941.95
19,261.82
8,490.04
12,102.96
5,476.08
1,099,637.48
23,442.28
19,631.06
26,102.50
11,641.20
1,509,983.36
29,858.94
20,518.65
27,632.06
12,143.61
1,605,535.45
36,348.63
21,928.93
30,062.35
12,941.88
1,997,824.88
54,681.45
19,631.06
26,102.50
11,641.20
1,570,324.48
29,858.94
20,518.65
27,632.06
12,143.61
1,722,198.46
36,348.63
21,928.93
30,062.35
12,941.88
2,066,694.12
54,681.45
19,631.06
26,102.50
11,641.20
1,691,634.86
36,786.61
20,518.65
27,632.06
12,143.61
1,837,276.82
36,348.63
21,928.93
30,062.35
12,941.88
2,326,949.60
54,681.45
37,673.97
49,396.16
21,642.49
2,458,263.73
49,218.45
38,561.58
50,925.71
22,144.90
2,610,145.68
55,708.13
39,971.85
53,356.01
22,943.18
3,309,204.73
80,968.64
37,673.97
49,396.16
21,642.49
2,578,945.98
49,218.45
38,561.58
50,925.71
22,144.90
2,843,471.68
55,708.13
39,929.76
53,247.46
22,548.88
3,445,500.18
80,968.64
37,673.97
49,396.16
21,642.49
2,821,566.74
63,073.79
38,561.58
50,925.71
22,144.90
3,073,628.41
55,708.13
39,971.85
53,356.01
22,943.18
3,967,454.19
80,968.64
TA)
Diseo del proyecto
Supervision
Pruebas para
puesta en
operacin
Costo total KM
Retiro
($)
($)
($)
($)
($)
7,602.45
10,573.39
4,973.67
733,903.36
16,952.59
8,490.04
12,102.96
5,476.08
791,902.26
23,442.28
7,602.45
10,573.39
4,973.67
754,017.07
16,952.59
8,490.04
12,102.96
5,476.08
830,789.93
23,442.28
7,602.45
10,573.39
4,973.67
794,453.86
19,261.82
8,490.04
12,102.96
5,476.08
869,149.38
23,442.28
19,631.06
26,102.50
11,641.20
1,197,559.10
29,858.94
20,518.65
27,632.06
12,143.61
1,293,111.19
36,348.63
21,928.93
30,062.35
12,941.88
1,685,400.62
54,681.45
19,631.06
26,102.50
11,641.20
1,257,900.22
29,858.94
20,518.65
27,632.06
12,143.61
1,409,774.20
36,348.63
21,928.93
30,062.35
12,941.88
1,754,269.86
54,681.45
19,631.06
26,102.50
11,641.20
1,379,210.60
36,786.61
20,518.65
27,632.06
12,143.61
1,524,852.56
36,348.63
21,928.93
30,062.35
12,941.88
2,014,525.34
54,681.45
37,673.97
49,396.16
21,642.49
1,852,472.66
49,218.45
38,561.58
50,925.71
22,144.90
2,004,354.61
55,708.13
39,971.85
53,356.01
22,943.18
2,703,413.66
80,968.64
37,673.97
49,396.16
21,642.49
1,973,154.91
49,218.45
38,561.58
50,925.71
22,144.90
2,237,680.61
55,708.13
39,971.85
53,356.01
22,943.18
2,841,152.15
80,968.64
37,673.97
49,396.16
21,642.49
2,215,775.67
63,073.79
38,561.58
50,925.71
22,144.90
2,467,837.34
55,708.13
39,971.85
53,356.01
22,943.18
3,361,663.12
80,968.64
Supervision
Pruebas para
puesta en
operacin
Costo total KM
Retiro
($)
($)
($)
($)
($)
7,602.45
10,573.39
4,973.67
737,217.25
16,952.59
8,490.04
12,102.96
5,476.08
795,216.15
23,442.28
7,602.45
10,573.39
4,973.67
757,330.94
16,952.59
8,490.04
12,102.96
5,476.08
834,103.81
23,442.28
7,602.45
10,573.39
4,973.67
797,767.74
19,261.82
8,490.04
12,102.96
5,476.08
872,463.26
23,442.28
19,631.06
26,102.50
11,641.20
1,234,723.59
29,858.94
20,518.65
27,632.06
12,143.61
1,330,275.69
36,348.63
21,928.93
30,062.35
12,941.88
1,717,458.89
54,681.45
19,631.06
26,102.50
11,641.20
1,295,064.71
29,858.94
20,518.65
27,632.06
12,143.61
1,446,938.69
36,348.63
21,928.93
30,062.35
12,941.88
1,786,328.13
54,681.45
19,631.06
26,102.50
11,641.20
1,416,375.09
36,786.61
20,518.65
27,632.06
12,143.61
1,562,017.05
36,348.63
21,928.93
30,062.35
12,941.88
2,046,583.61
54,681.45
37,673.97
49,396.16
21,642.49
1,884,546.43
49,218.45
38,561.58
50,925.71
22,144.90
2,036,428.40
55,708.13
39,971.85
53,356.01
22,943.18
2,739,120.93
80,968.64
37,673.97
49,396.16
21,642.49
2,005,228.69
49,218.45
38,561.58
50,925.71
22,144.90
2,269,754.39
55,708.13
39,971.85
53,356.01
22,943.18
2,876,859.42
80,968.64
37,673.97
49,396.16
21,642.49
2,247,849.44
63,073.79
38,561.58
50,925.71
22,144.90
2,499,911.12
55,708.13
39,971.85
53,356.01
22,943.18
3,397,370.39
80,968.64
Pre
Materiales y equipo
de instalacin
permanente
Mano de obra
Obra civil
Supervision
($)
($)
($)
($)
($)
322,584.13
31,490.15
341,822.16
7,602.45
10,573.39
407,142.46
37,281.22
341,822.16
8,490.04
12,102.96
344,051.34
34,432.04
341,822.16
7,602.45
10,573.39
469,670.53
39,321.56
341,822.16
8,490.04
12,102.96
400,822.22
34,432.04
341,822.16
7,602.45
10,573.39
511,945.97
39,321.56
341,822.16
8,490.04
12,102.96
770,885.30
86,735.91
468,370.42
19,631.06
26,102.50
957,310.02
98,753.93
468,370.42
20,518.65
27,632.06
2,096,700.46
122,967.50
488,799.22
21,928.93
30,062.35
835,286.95
95,561.57
468,370.42
19,631.06
26,102.50
1,144,894.24
104,874.95
468,370.42
20,518.65
27,632.06
2,262,223.34
122,967.50
488,799.22
21,928.93
30,062.35
1,005,599.59
95,561.57
468,370.42
19,631.06
26,102.50
1,271,720.54
104,874.95
468,370.42
20,518.65
27,632.06
1,746,879.05
142,516.82
488,799.22
21,928.93
30,062.35
1,447,279.32
169,604.54
728,436.13
37,673.97
49,396.16
1,786,503.64
190,963.00
728,436.13
38,561.58
50,925.71
3,989,054.63
234,333.36
769,699.47
39,971.85
53,356.01
1,576,082.61
187,255.86
728,436.13
37,673.97
49,396.16
2,161,672.06
203,205.04
728,436.13
38,561.58
50,925.71
4,320,100.40
234,333.36
769,699.47
39,971.85
53,356.01
1,916,707.90
187,255.86
728,436.13
37,673.97
49,396.16
2,415,324.66
203,205.04
728,436.13
38,561.58
50,925.71
3,289,411.81
273,431.98
769,699.47
39,971.85
53,356.01
NOTA:
Estos costos no
incluyen IVA
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 1 fase :
$ 534.92
Costo total KM
Retiro
($)
($)
($)
4,973.67
719,045.94
16,952.59
5,476.08
812,314.91
25,751.51
4,973.67
743,455.05
16,952.59
5,476.08
876,883.32
25,751.51
4,973.67
800,225.93
16,952.59
5,476.08
919,158.76
25,751.51
11,641.20
1,383,366.39
29,858.94
12,143.61
1,584,728.68
43,276.30
12,941.88
2,773,400.35
54,681.45
11,641.20
1,456,593.70
29,858.94
12,143.61
1,778,433.92
43,276.30
12,941.88
2,938,923.23
54,681.45
11,641.20
1,626,906.35
29,858.94
12,143.61
1,905,260.22
43,276.30
12,941.88
2,443,128.25
54,681.45
21,642.49
2,454,032.62
49,218.45
22,144.90
2,817,534.97
69,563.48
22,943.18
5,109,358.50
80,968.64
21,642.49
2,600,487.23
49,218.45
22,144.90
3,204,945.42
69,563.48
22,943.18
5,440,404.27
80,968.64
21,642.49
2,941,112.52
49,218.45
22,144.90
3,458,598.02
69,563.48
22,943.18
4,448,814.30
80,968.64
Mano de obra
Obra civil
($)
($)
($)
322,584.13
31,490.15
724,397.66
407,142.46
37,281.22
724,397.66
344,051.34
34,432.04
724,397.66
469,670.53
39,321.56
724,397.66
400,822.22
34,432.04
724,397.66
511,945.97
39,321.56
724,397.66
770,885.30
86,735.91
1,006,677.35
957,310.02
98,753.93
1,006,677.35
2,096,700.46
122,967.50
1,027,106.16
835,286.95
95,561.57
1,006,677.35
1,144,894.24
104,874.95
1,006,677.35
2,262,223.34
122,967.50
1,027,106.16
1,005,599.59
95,561.57
1,006,677.35
1,271,720.54
104,874.95
1,006,677.35
1,746,879.05
142,516.82
1,027,106.16
1,447,279.32
169,604.54
1,556,047.18
1,786,503.64
190,963.00
1,556,047.18
3,989,054.63
234,333.36
1,597,310.52
1,576,082.61
187,255.86
1,556,047.18
2,161,672.06
203,205.04
1,556,047.18
4,320,100.40
234,333.36
1,597,310.52
1,916,707.90
187,255.86
1,556,047.18
2,415,324.66
203,205.04
1,556,047.18
3,289,411.81
273,431.98
1,597,310.52
NOTA:
Mano de obra
Obra civil
($)
($)
($)
322,584.13
31,490.15
493,909.57
407,142.46
37,281.22
493,909.57
344,051.34
34,432.04
493,909.57
469,670.53
39,321.56
493,909.57
400,822.22
34,432.04
493,909.57
511,945.97
39,321.56
493,909.57
770,885.30
86,735.91
694,253.09
957,310.02
98,753.93
694,253.09
2,096,700.46
122,967.50
714,681.90
835,286.95
95,561.57
694,253.09
1,144,894.24
104,874.95
694,253.09
2,262,223.34
122,967.50
714,681.90
1,005,599.59
95,561.57
694,253.09
1,271,720.54
104,874.95
694,253.09
1,746,879.05
142,516.82
714,681.90
1,447,279.32
169,604.54
950,256.12
1,786,503.64
190,963.00
950,256.12
3,989,054.63
234,333.36
991,519.45
1,576,082.61
187,255.86
950,256.12
2,161,672.06
203,205.04
950,256.12
4,320,100.40
234,333.36
991,519.45
1,916,707.90
187,255.86
950,256.12
2,415,324.66
203,205.04
950,256.12
3,289,411.81
273,431.98
991,519.45
NOTA:
Mano de obra
Obra civil
($)
($)
($)
316,325.98
31,490.15
503,481.59
400,884.32
37,281.22
503,481.59
337,793.20
34,432.04
503,481.59
463,412.39
39,321.56
503,481.59
394,564.08
34,432.04
503,481.59
505,687.82
39,321.56
503,481.59
764,627.16
86,735.91
737,675.73
951,051.89
98,753.93
737,675.73
2,087,450.84
122,967.50
755,989.79
829,028.81
95,561.57
737,675.73
NOTA:
1,138,636.10
104,874.95
737,675.73
2,252,973.72
122,967.50
755,989.79
999,341.45
95,561.57
737,675.73
1,265,462.39
104,874.95
737,675.73
1,737,629.43
142,516.82
755,989.79
1,438,029.70
169,604.54
991,579.51
1,777,254.02
190,963.00
991,579.51
3,976,970.47
234,333.36
1,039,310.90
1,566,832.99
187,255.86
991,579.51
2,152,422.45
203,205.04
991,579.51
4,308,016.22
234,333.36
1,039,310.90
1,907,458.28
187,255.86
991,579.51
2,406,075.04
203,205.04
991,579.51
3,277,327.63
273,431.98
1,039,310.90
CIONAL)
Diseo del proyecto
Supervision
Pruebas para
puesta en
operacin
($)
($)
($)
Costo total KM
Retiro
($)
($)
7,602.45
10,573.39
4,973.67
1,101,621.45
16,952.59
8,490.04
12,102.96
5,476.08
1,194,890.41
25,751.51
7,602.45
10,573.39
4,973.67
1,126,030.56
16,952.59
8,490.04
12,102.96
5,476.08
1,259,458.82
25,751.51
7,602.45
10,573.39
4,973.67
1,182,801.43
16,952.59
8,490.04
12,102.96
5,476.08
1,301,734.27
25,751.51
19,631.06
26,102.50
11,641.20
1,921,673.33
29,858.94
20,518.65
27,632.06
12,143.61
2,123,035.61
43,276.30
21,928.93
30,062.35
12,941.88
3,311,707.28
54,681.45
19,631.06
26,102.50
11,641.20
1,994,900.63
29,858.94
20,518.65
27,632.06
12,143.61
2,316,740.85
43,276.30
21,928.93
30,062.35
12,941.88
3,477,230.16
54,681.45
19,631.06
26,102.50
11,641.20
2,165,213.28
29,858.94
20,518.65
27,632.06
12,143.61
2,443,567.15
43,276.30
21,928.93
30,062.35
12,941.88
2,981,435.18
54,681.45
37,673.97
49,396.16
21,642.49
3,281,643.67
49,218.45
38,561.58
50,925.71
22,144.90
3,645,146.02
69,563.48
39,971.85
53,356.01
22,943.18
5,936,969.55
80,968.64
37,673.97
49,396.16
21,642.49
3,428,098.28
49,218.45
38,561.58
50,925.71
22,144.90
4,032,556.47
69,563.48
39,971.85
53,356.01
22,943.18
6,268,015.32
80,968.64
37,673.97
49,396.16
21,642.49
3,768,723.57
49,218.45
38,561.58
50,925.71
22,144.90
4,286,209.07
69,563.48
39,971.85
53,356.01
22,943.18
5,276,425.35
80,968.64
)
Diseo del proyecto
Supervision
Pruebas para
puesta en
operacin
Costo total KM
Retiro
($)
($)
($)
($)
($)
7,602.45
10,573.39
4,973.67
871,133.35
16,952.59
8,490.04
12,102.96
5,476.08
964,402.32
25,751.51
7,602.45
10,573.39
4,973.67
895,542.46
16,952.59
8,490.04
12,102.96
5,476.08
1,028,970.73
25,751.51
7,602.45
10,573.39
4,973.67
952,313.34
16,952.59
8,490.04
12,102.96
5,476.08
1,071,246.17
25,751.51
19,631.06
26,102.50
11,641.20
1,609,249.07
29,858.94
20,518.65
27,632.06
12,143.61
1,810,611.35
43,276.30
21,928.93
30,062.35
12,941.88
2,999,283.03
54,681.45
19,631.06
26,102.50
11,641.20
1,682,476.38
29,858.94
20,518.65
27,632.06
12,143.61
2,004,316.60
43,276.30
21,928.93
30,062.35
12,941.88
3,164,805.91
54,681.45
19,631.06
26,102.50
11,641.20
1,852,789.02
29,858.94
20,518.65
27,632.06
12,143.61
2,131,142.89
43,276.30
21,928.93
30,062.35
12,941.88
2,669,010.93
54,681.45
37,673.97
49,396.16
21,642.49
2,675,852.60
49,218.45
38,561.58
50,925.71
22,144.90
3,039,354.95
69,563.48
39,971.85
53,356.01
22,943.18
5,331,178.49
80,968.64
37,673.97
49,396.16
21,642.49
2,822,307.22
49,218.45
38,561.58
50,925.71
22,144.90
3,426,765.41
69,563.48
39,971.85
53,356.01
22,943.18
5,662,224.25
80,968.64
37,673.97
49,396.16
21,642.49
3,162,932.50
49,218.45
38,561.58
50,925.71
22,144.90
3,680,418.00
69,563.48
39,971.85
53,356.01
22,943.18
4,670,634.28
80,968.64
Supervision
Pruebas para
puesta en
operacin
Costo total KM
Retiro
($)
($)
($)
($)
($)
7,602.45
10,573.39
4,973.67
874,447.23
16,952.59
8,490.04
12,102.96
5,476.08
967,716.20
25,751.51
7,602.45
10,573.39
4,973.67
898,856.34
16,952.59
8,490.04
12,102.96
5,476.08
1,032,284.62
25,751.51
7,602.45
10,573.39
4,973.67
955,627.22
16,952.59
8,490.04
12,102.96
5,476.08
1,074,560.05
25,751.51
19,631.06
26,102.50
11,641.20
1,646,413.56
29,858.94
20,518.65
27,632.06
12,143.61
1,847,775.86
43,276.30
21,928.93
30,062.35
12,941.88
3,031,341.29
54,681.45
19,631.06
26,102.50
11,641.20
1,719,640.87
29,858.94
20,518.65
27,632.06
12,143.61
2,041,481.10
43,276.30
21,928.93
30,062.35
12,941.88
3,196,864.18
54,681.45
19,631.06
26,102.50
11,641.20
1,889,953.51
29,858.94
20,518.65
27,632.06
12,143.61
2,168,307.39
43,276.30
21,928.93
30,062.35
12,941.88
2,701,069.19
54,681.45
37,673.97
49,396.16
21,642.49
2,707,926.37
49,218.45
38,561.58
50,925.71
22,144.90
3,071,428.72
69,563.48
39,971.85
53,356.01
22,943.18
5,366,885.76
80,968.64
37,673.97
49,396.16
21,642.49
2,854,380.99
49,218.45
38,561.58
50,925.71
22,144.90
3,458,839.19
69,563.48
39,971.85
53,356.01
22,943.18
5,697,931.51
80,968.64
37,673.97
49,396.16
21,642.49
3,195,006.28
49,218.45
38,561.58
50,925.71
22,144.90
3,712,491.78
69,563.48
39,971.85
53,356.01
22,943.18
4,706,341.55
80,968.64
Pre
COSTO DE CONSTRUCCIN LNEA DE BAJA TENSIN PARA REDES SUBTERRANEAS (NO URBANIZADA)
Descripcin
Materiales y
equipos de
instalacin
permanente
Mano de obra
Obra civil
Supervision
($)
($)
($)
($)
($)
120V-1C-0.10km2F-3H-AL-XLP-1/02 (NO
URBANIZADO)
9,166.71
3,608.09
35,523.30
1,055.77
1,862.80
120V-1C-0.10km2F-3H-AL-XLP-3/01/0 (NO
URBANIZADO)
11,940.53
3,851.85
35,523.30
1,160.35
2,000.95
220V-1C-0.10km3F-4H-AL-XLP-1/02 (NO
URBANIZADO)
12,654.20
4,123.25
37,368.12
1,212.63
2,070.04
220V-1C-0.10km3F-4H-AL-XLP-3/01/0 (NO
URBANIZADO)
15,951.02
4,828.87
37,368.12
1,317.21
2,208.20
220V-1C-0.10km3F-4H-AL-XLP-3504/0 (NO
URBANIZADO)
27,166.50
5,492.24
37,368.12
1,317.21
2,208.20
NOTA:
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 2 fases
3 hilos : $ 534.92
Pre
COSTO DE CONSTRUCCIN LNEA DE BAJA TENSIN PARA REDES SUBTERRANEAS (PERFORACI DIRECCIONAL)
Descripcin
Materiales y
equipos de
instalacin
permanente
Mano de obra
Obra civil
Supervision
($)
($)
($)
($)
($)
120V-1C-0.10km2F-3H-AL-XLP-1/02 (PHD)
9,166.71
3,608.09
76,030.85
1,055.77
1,862.80
120V-1C-0.10km2F-3H-AL-XLP-3/01/0 (PHD)
11,940.53
3,851.85
76,030.85
1,160.35
2,000.95
220V-1C-0.10km3F-4H-AL-XLP-1/02 (PHD)
12,654.20
4,123.25
77,875.67
1,212.63
2,070.04
220V-1C-0.10km3F-4H-AL-XLP-3/01/0 (PHD)
15,951.02
4,828.87
77,875.67
1,317.21
2,208.20
220V-1C-0.10km3F-4H-AL-XLP-3504/0 (PHD)
27,166.50
5,492.24
77,875.67
1,317.21
2,208.20
NOTA:
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 2 fases
3 hilos : $ 534.92
Pre
COSTO DE CONSTRUCCIN LNEA DE BAJA TENSIN PARA REDES SUBTERRANEAS (CON BANQUETA)
Descripcin
Materiales y
equipos de
instalacin
permanente
Mano de obra
Obra civil
Supervision
($)
($)
($)
($)
($)
120V-1C-0.10km2F-3H-AL-XLP-1/02 (CON
BANQUETA)
9,166.71
3,608.09
50,330.44
1,055.77
1,862.80
120V-1C-0.10km2F-3H-AL-XLP-3/01/0 (CON
BANQUETA)
11,940.53
3,851.85
50,330.44
1,160.35
2,000.95
220V-1C-0.10km3F-4H-AL-XLP-1/02 (CON
BANQUETA)
12,654.20
4,123.25
52,175.26
1,212.63
2,070.04
220V-1C-0.10km3F-4H-AL-XLP-3/01/0 (CON
BANQUETA)
15,951.02
4,828.87
52,175.26
1,317.21
2,208.20
220V-1C-0.10km3F-4H-AL-XLP-3504/0 (CON
BANQUETA)
27,166.50
5,492.24
52,175.26
1,317.21
2,208.20
NOTA:
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 2 fases
3 hilos : $ 534.92
COSTO DE CONSTRUCCIN L
Descripcin
120V-1C-0.10km-2F-3H-AL-XLP-1/0-2 (ARROYO)
120V-1C-0.10km-2F-3H-AL-XLP-3/0-1/0 (ARROYO)
220V-1C-0.10km-3F-4H-AL-XLP-1/0-2 (ARROYO)
220V-1C-0.10km-3F-4H-AL-XLP-3/0-1/0 (ARROYO)
220V-1C-0.10km-3F-4H-AL-XLP-350-4/0 (ARROYO)
Estos costos no
incluyen IVA
Costo por conexin
de lnea de 2 fases
3 hilos : $ 534.92
Costo total
($/100m)
($)
Retiro
($)
708.27
51,924.96
740.04
803.36
55,280.34
740.04
850.9
58,279.15
813.16
945.99
62,619.41
813.16
945.99
74,498.26
813.16
Costo total
($/100m)
($)
Retiro
($)
708.27
92,432.50
740.04
803.36
95,787.89
740.04
850.9
98,786.69
813.16
945.99
103,126.96
813.16
945.99
115,005.81
813.16
Pruebas para
puesta en
operacin
Costo total
($/100m)
($)
Retiro
($)
708.27
66,732.09
740.04
803.36
70,087.47
740.04
850.9
73,086.28
813.16
945.99
77,426.54
813.16
945.99
89,305.39
813.16
Mano de obra
Obra civil
($)
($)
($)
NOTA:
9,166.71
3,608.09
53,093.73
11,940.53
3,851.85
53,093.73
12,654.20
4,123.25
55,360.48
15,951.02
4,828.87
55,360.48
27,166.50
5,492.24
55,360.48
Supervision
Pruebas para
puesta en
operacin
($)
($)
($)
Costo total
($/100m)
Retiro
($)
1,055.77
1,862.80
708.27
69,495.38
740.04
1,160.35
2,000.95
803.36
72,850.77
740.04
1,212.63
2,070.04
850.9
76,271.50
813.16
1,317.21
2,208.20
945.99
80,611.77
813.16
1,317.21
2,208.20
945.99
92,490.62
813.16
Pre
Materiales y equipo
de instalacin
permanente
Mano de obra
Obra civil
Pruebas para
puesta en
operacion
($)
($)
($)
($)
($)
1T-DRS1-25 kVA13200/7620
(PEDESTAL)
59,668.93
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-37.5 kVA13200/7620
(PEDESTAL)
62,683.60
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-50 kVA13200/7620
(PEDESTAL)
83,855.08
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-75 kVA13200/7620
(PEDESTAL)
70,328.49
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-100 kVA13200/7620
(PEDESTAL)
89,972.58
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-25 kVA22860/13200
(PEDESTAL)
68,833.23
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-37.5 kVA22860/13200
(PEDESTAL)
77,260.39
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-50 kVA22860/13200
(PEDESTAL)
81,691.19
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-75 kVA22860/13200
(PEDESTAL)
87,364.94
5,597.99
5,187.05
766.85
1,215.22
1T-DRS1-100 kVA22860/13200
(PEDESTAL)
90,479.39
5,597.99
5,187.05
766.85
1,215.22
1T-D1SP-25 kVA33000/19050240/120
(PEDESTAL)
67,392.14
5,597.99
5,187.05
766.85
1,215.22
1T-D1SP-37.5 kVA33000/19050240/120
(PEDESTAL)
70,406.81
5,597.99
5,187.05
766.85
1,215.22
1T-D1SP-50 kVA33000/19050240/120
(PEDESTAL)
91,578.30
5,597.99
5,187.05
766.85
1,215.22
1T-D1SP-75 kVA33000/19050240/120
(PEDESTAL)
78,051.70
5,597.99
5,187.05
766.85
1,215.22
1T-D1SP-100 kVA33000/19050240/120
(PEDESTAL)
97,695.81
5,597.99
5,187.05
766.85
1,215.22
1T-DRS3-75 KVA13200/7620
(PEDESTAL)
134,686.59
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-112.5
KVA-13200/7620
(PEDESTAL)
161,312.29
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-150 KVA13200/7620
(PEDESTAL)
171,904.85
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-225 kVA13200/7620
(PEDESTAL)
219,582.42
11,218.40
6,652.89
1,742.81
1,822.80
1T-DCS3-300 KVA13200/7620
(PEDESTAL)
315,673.27
12,209.02
6,652.89
1,742.81
1,822.80
1T-DCS3-500 KVA13200/7620
(PEDESTAL)
325,862.65
12,209.02
6,652.89
1,742.81
1,822.80
1T-DRS3-75 KVA22860/13200
(PEDESTAL)
171,799.14
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-112.5
KVA-22860/13200
(PEDESTAL)
146,227.54
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-150 KVA22860/13200
(PEDESTAL)
189,284.58
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-225 kVA22860/13200
(PEDESTAL)
204,589.18
11,218.40
6,652.89
1,742.81
1,822.80
1T-DCS3-300 KVA22860/13200
(PEDESTAL)
242,941.71
12,209.02
6,652.89
1,742.81
1,822.80
1T-DCS3-500 KVA22860/13200
(PEDESTAL)
413,089.31
12,209.02
6,652.89
1,742.81
1,822.80
1T-DRS3-75 KVA34500/19920
(PEDESTAL)
161,988.12
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-112.5
KVA34500/19920(PEDE
STAL)
188,613.81
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-150 KVA34500/19920(PEDE
STAL)
199,206.37
11,218.40
6,652.89
1,330.75
1,822.80
1T-DRS3-225 kVA34500/19920
(PEDESTAL)
246,883.95
11,218.40
6,652.89
1,742.81
1,822.80
1T-DCS3-300 KVA34500/19920(PEDE
STAL)
330,143.52
12,209.02
6,652.89
1,742.81
1,822.80
1T-DCS3-500 KVA34500/19920(PEDE
STAL)
340,332.90
12,209.02
6,652.89
1,742.81
1,822.80
NOTA:
Estos costos no
incluyen IVA
INSTALACIN DE TRANSFORMA
Descripcion
Estos costos no
incluyen IVA
INSTALACIN DE TRANSFORMADOR
Descripcion
Estos costos no
incluyen IVA
Superv.
Total
($)
($)
($)
171.61
1,210.35
73,817.98
171.61
1,210.35
76,832.65
171.61
1,210.35
98,004.14
171.61
1,210.35
84,477.54
171.61
1,210.35
104,121.64
171.61
1,210.35
82,982.28
171.61
1,210.35
91,409.45
171.61
1,210.35
95,840.24
171.61
1,210.35
101,514.00
171.61
1,210.35
104,628.44
171.61
1,210.35
81,541.20
171.61
1,210.35
84,555.87
171.61
1,210.35
105,727.35
171.61
1,210.35
92,200.75
171.61
1,210.35
111,844.86
514.83
1,865.50
158,091.76
514.83
1,865.50
184,717.47
514.83
1,865.50
195,310.03
514.83
2,660.53
244,194.69
514.83
2,660.53
341,276.15
514.83
2,660.53
351,465.53
514.83
1,865.50
195,204.32
514.83
1,865.50
169,632.72
514.83
1,865.50
212,689.75
514.83
2,660.53
229,201.45
514.83
2,660.53
268,544.59
514.83
2,660.53
438,692.19
514.83
1,865.50
185,393.29
514.83
1,865.50
212,018.99
514.83
1,865.50
222,611.55
514.83
2,660.53
271,496.22
514.83
2,660.53
355,746.40
514.83
2,660.53
365,935.79
Mano de obra
Obra civil
($)
($)
($)
63,278.80
5,992.11
16,479.49
60,932.00
5,992.11
16,479.49
67,344.74
5,992.11
16,479.49
67,684.86
5,992.11
16,479.49
107,298.72
5,992.11
16,479.49
107,298.72
5,992.11
16,479.49
72,365.80
5,992.11
16,479.49
78,472.44
5,992.11
16,479.49
84,269.88
5,992.11
16,479.49
86,250.29
5,992.11
16,479.49
107,805.51
5,992.11
16,479.49
107,805.51
5,992.11
16,479.49
63,278.80
5,992.11
16,479.49
60,932.00
5,992.11
16,479.49
67,344.74
5,992.11
16,479.49
67,684.86
5,992.11
16,479.49
107,298.72
5,992.11
16,479.49
177,168.93
12,400.74
93,074.59
139,950.66
12,400.74
93,074.59
166,576.37
12,400.74
93,074.59
224,846.50
12,400.74
93,074.59
225,329.87
13,391.36
93,074.59
282,531.25
13,391.36
96,640.39
178,689.32
12,400.74
93,074.59
141,471.06
12,400.74
93,074.59
168,096.76
12,400.74
93,074.59
226,366.90
12,400.74
93,074.59
256,404.13
13,391.36
93,074.59
321,490.03
13,391.36
96,640.39
204,470.45
12,400.74
93,074.59
167,252.19
12,400.74
93,074.59
193,877.88
12,400.74
93,074.59
252,148.03
12,400.74
93,074.59
335,407.59
13,391.36
93,074.59
345,596.98
13,391.36
96,640.39
NOTA:
Mano de obra
Obra civil
($)
($)
($)
NOTA:
139,950.66
12,400.74
98,401.36
166,576.37
12,400.74
98,401.36
177,168.93
12,400.74
98,401.36
224,846.50
12,400.74
98,401.36
225,329.87
13,391.36
93,074.59
282,531.25
13,391.36
100,614.79
141,471.06
12,400.74
98,401.36
168,096.76
12,400.74
98,401.36
178,689.32
12,400.74
98,401.36
226,366.90
12,400.74
98,401.36
256,404.13
13,391.36
98,401.36
321,490.03
13,391.36
100,614.79
167,252.19
12,400.74
98,401.36
193,877.88
12,400.74
98,401.36
204,470.45
12,400.74
98,401.36
252,148.03
12,400.74
98,401.36
335,407.59
13,391.36
98,401.36
345,596.98
13,391.36
100,614.79
Pruebas para
puesta en
operacion
Conexion
Superv.
Total
($)
($)
($)
($)
($)
808.38
1,245.08
171.61
1,233.37
89,208.84
808.38
1,245.08
171.61
1,233.37
86,862.03
808.38
1,245.08
171.61
1,233.37
93,274.78
808.38
1,245.08
171.61
1,233.37
93,614.89
808.38
1,245.08
171.61
1,233.37
133,228.76
808.38
1,245.08
171.61
1,233.37
133,228.76
808.38
1,245.08
171.61
1,233.37
98,295.84
808.38
1,245.08
171.61
1,233.37
104,402.48
808.38
1,245.08
171.61
1,233.37
110,199.91
808.38
1,245.08
171.61
1,233.37
112,180.32
808.38
1,245.08
171.61
1,233.37
133,735.55
808.38
1,245.08
171.61
1,233.37
133,735.55
808.38
1,245.08
171.61
1,233.37
89,208.84
808.38
1,245.08
171.61
1,233.37
86,862.03
808.38
1,245.08
171.61
1,233.37
93,274.78
808.38
1,245.08
171.61
1,233.37
93,614.89
808.38
1,245.08
171.61
1,233.37
133,228.76
1,455.38
1,912.40
514.83
1,934.59
288,461.45
1,455.38
1,912.40
514.83
1,934.59
251,243.18
1,455.38
1,912.40
514.83
1,934.59
277,868.89
1,867.44
1,912.40
514.83
2,729.61
337,346.11
1,867.44
1,912.40
514.83
2,729.61
338,820.10
1,867.44
1,912.40
514.83
2,729.61
399,587.28
1,455.38
1,912.40
514.83
1,934.59
289,981.84
1,455.38
1,912.40
514.83
1,934.59
252,763.59
1,455.38
1,912.40
514.83
1,934.59
279,389.28
1,867.44
1,912.40
514.83
2,729.61
338,866.51
1,867.44
1,912.40
514.83
2,729.61
369,894.36
1,867.44
1,912.40
514.83
2,729.61
438,546.07
1,455.38
1,912.40
514.83
1,934.59
315,762.97
1,455.38
1,912.40
514.83
1,934.59
278,544.71
1,455.38
1,912.40
514.83
1,934.59
305,170.41
1,867.44
1,912.40
514.83
2,729.61
364,647.64
1,867.44
1,912.40
514.83
2,729.61
448,897.82
1,867.44
1,912.40
514.83
2,729.61
462,653.01
Pruebas para
puesta en
operacion
Conexion
Superv.
Total
($)
($)
($)
($)
($)
1,455.38
1,912.40
514.83
1,934.59
256,569.96
1,455.38
1,912.40
514.83
1,934.59
283,195.66
1,455.38
1,912.40
514.83
1,934.59
293,788.22
1,867.44
1,912.40
514.83
2,729.61
342,672.88
1,867.44
1,912.40
514.83
2,729.61
338,820.10
1,867.44
1,912.40
514.83
2,729.61
403,561.68
1,455.38
1,912.40
514.83
1,934.59
258,090.36
1,455.38
1,912.40
514.83
1,934.59
284,716.05
1,455.38
1,912.40
514.83
1,934.59
295,308.62
1,867.44
1,912.40
514.83
2,729.61
344,193.29
1,867.44
1,912.40
514.83
2,729.61
375,221.14
1,867.44
1,912.40
514.83
2,729.61
442,520.46
1,455.38
1,912.40
514.83
1,934.59
283,871.49
1,455.38
1,912.40
514.83
1,934.59
310,497.18
1,455.38
1,912.40
514.83
1,934.59
321,089.74
1,867.44
1,912.40
514.83
2,729.61
369,974.41
1,867.44
1,912.40
514.83
2,729.61
454,224.60
1,867.44
1,912.40
514.83
2,729.61
466,627.40
Pre
Materiales y equipo
de instalacion
permanentes
Mano de obra
Obra civil
Supervicion
($)
($)
($)
($)
($)
338,688.94
15,929.14
20,948.41
1,580.00
1,865.49
632,520.44
15,929.14
20,948.41
1,580.00
1,865.49
730,764.60
15,929.14
20,948.41
1,580.00
1,865.49
522,241.86
18,466.92
20,948.41
2,116.70
2,729.60
371,540.63
19,457.54
20,948.41
2,116.70
2,729.60
419,713.52
19,457.54
20,948.41
2,116.70
2,729.60
313,074.39
19,457.54
20,948.41
2,116.70
2,729.60
664,298.10
19,457.54
20,948.41
2,116.70
2,729.60
664,298.10
18,466.92
20,948.41
2,116.70
2,729.60
664,298.10
19,457.54
20,948.41
2,116.70
2,729.60
660,141.17
18,466.92
20,948.41
2,116.70
2,729.60
1,028,940.30
18,466.92
20,948.41
2,116.70
2,729.60
720,911.69
19,457.54
20,948.41
2,116.70
2,729.60
765,436.02
19,457.54
20,948.41
2,116.70
2,729.60
733,465.08
19,457.54
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 3 VIAS PARA
13 kV (600/200)
454,049.45
15,929.14
20,948.41
1,580.00
1,865.49
SECCIONADOR
DE 3 VIAS PARA
23 kV (600/200)
632,520.44
15,929.14
20,948.41
1,580.00
1,865.49
SECCIONADOR
DE 3 VIAS PARA
33 kV (600/200)
713,785.06
15,929.14
20,948.41
1,580.00
1,865.49
SECCIONADOR
DE 4 VIAS PARA
13 kV (600/200)
615,000.86
18,466.92
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 4 VIAS PARA
23 kV (600/200)
676,118.91
18,466.92
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 4 VIAS PARA
33 kV (600/200)
899,696.09
18,466.92
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 4 VIAS PARA
13 kV (600/600)
367,314.68
19,457.54
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 4 VIAS PARA
23 kV (600/600)
664,298.10
19,457.54
20,948.41
2,116.70
2,729.60
SECCIONADOR
DE 4 VIAS PARA
33 kV (600/600)
768,837.18
19,457.54
20,948.41
2,116.70
2,729.60
SECC CON
TRANSF. AUTOM.
SF6 2-600, 1-200
15 KV-PE
493,129.27
15,929.14
20,948.41
1,580.00
1,865.49
SECC CON
TRANSF. AUTOM.
SF6 2-600, 1-200
25 KV-PE
652,121.96
15,929.14
20,948.41
1,580.00
1,865.49
SECC CON
TRANSF. AUTOM.
SF6 2-600, 1-200
35 KV-PE
765,518.30
15,929.14
20,948.41
1,580.00
1,865.49
SECC CON
TRANSF. AUTOM.
SF6 2-600, 2-200
15 KV-PE
615,000.86
18,466.92
20,948.41
2,116.70
2,729.60
SECC CON
TRANSF. AUTOM.
SF6 2-600, 2-200
25 KV-PE
665,397.52
18,466.92
20,948.41
2,116.70
2,729.60
SECC CON
TRANSF. AUTOM.
SF6 2-600, 2-200
35 KV-PE
860,542.51
18,466.92
20,948.41
2,116.70
2,729.60
NOTA:
Estos costos no
incluyen IVA
SUBTERRANEA
Pruebas para
puesta en
operacion
Conexion
($)
($)
($)
1,201.79
772.25
380,986.01
1,201.79
772.25
674,817.52
1,201.79
772.25
773,061.67
1,291.37
1,029.66
568,824.51
1,291.37
1,029.66
419,113.90
1,291.37
1,029.66
467,286.79
1,291.37
1,029.66
360,647.67
1,291.37
1,029.66
711,871.37
1,291.37
1,029.66
710,880.75
1,291.37
1,029.66
711,871.37
1,291.37
1,029.66
706,723.83
1,291.37
1,029.66
1,075,522.96
1,291.37
1,029.66
768,484.97
1,291.37
1,029.66
813,009.29
1,291.37
1,029.66
781,038.35
1,201.79
772.25
496,346.52
1,201.79
772.25
674,817.52
1,201.79
772.25
756,082.14
1,291.37
1,029.66
661,583.51
1,291.37
1,029.66
722,701.57
1,291.37
1,029.66
946,278.75
1,291.37
1,029.66
414,887.96
1,291.37
1,029.66
711,871.37
1,291.37
1,029.66
816,410.45
1,201.79
772.25
535,426.35
1,201.79
772.25
694,419.04
1,201.79
772.25
807,815.38
1,291.37
1,029.66
661,583.51
1,291.37
1,029.66
711,980.17
1,291.37
1,029.66
907,125.17
Materiales
Mano de obra
Supervision
Costo total
($)
($)
($)
($)
($)
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS200A (J3-200 -15
KV)
7,330.53
1,721.64
126.45
149.38
9,328.00
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS200A (J4-200 -15
KV)
9,148.37
2,896.06
126.45
149.38
12,320.27
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS600A (J3-600 -15 Y
25 KV)
8,873.68
3,396.53
126.45
149.38
12,546.04
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS600/200A (2-600/1200 -15 KV)
11,965.19
2,838.23
126.45
149.38
15,079.25
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS600/200A (2-600/2200 -15 KV)
15,982.18
3,194.89
126.45
149.38
19,452.91
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS200A (J3-200 35
KV)
15,254.32
2,539.40
126.45
149.38
18,069.55
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS200A (J6-200 35
KV)
19,436.28
3,609.39
126.45
149.38
23,321.49
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS600A (J3-600 35
KV)
15,336.74
2,838.23
126.45
149.38
18,450.80
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS600/200A (2-600/1200 - 35 KV)
15,187.50
2,838.23
126.45
149.38
18,301.57
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS600/200A (2-600/2200 - 35 KV)
16,975.06
3,194.89
126.45
149.38
20,445.79
CONECTADOR
MULTIPLE MEDIA
TENSION 2 VIAS200A (J2-200 -15
KV)
4,570.35
2,182.73
126.45
149.38
7,028.92
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS200A (J5-200 -15
KV)
17,084.66
3,252.72
126.45
149.38
20,613.21
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS200A (J6-200 -15
KV)
19,436.28
3,609.39
126.45
149.38
23,321.49
CONECTADOR
MULTIPLE MEDIA
TENSION 2 VIAS600A (J2-600 -15 Y
25 KV)
6,814.01
2,481.57
126.45
149.38
9,571.41
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS600A (J4-600 -15 Y
25 KV)
13,690.42
4,311.48
126.45
149.38
18,277.74
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS600A (J5-600 -15 Y
25 KV)
20,399.08
5,226.45
126.45
149.38
25,901.36
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS600A (J6-600 -15 Y
25 KV)
23,149.67
6,141.42
126.45
149.38
29,566.92
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS600/200A (2-600/3200 -15 KV)
22,107.35
3,551.56
126.45
149.38
25,934.74
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS600/200A (2-600/4200 -15 KV)
24,544.74
3,551.56
126.45
149.38
28,372.13
CONECTADOR
MULTIPLE MEDIA
TENSION 2 VIAS200A (J2-200 35
KV)
4,570.35
2,182.73
126.45
149.38
7,028.92
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS200A (J4-200 35
KV)
9,148.37
2,896.06
126.45
149.38
12,320.27
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS200A (J5-200 35
KV)
17,084.66
3,252.72
126.45
149.38
20,613.21
CONECTADOR
MULTIPLE MEDIA
TENSION 2 VIAS600A (J2-600 35
KV)
7,709.42
2,481.57
126.45
149.38
10,466.82
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS600A (J4-600 35
KV)
17,327.16
4,311.48
126.45
149.38
21,914.48
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS600A (J5-600 35
KV)
22,882.44
5,226.45
126.45
149.38
28,384.73
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS600A (J6-600 35
KV)
32,257.00
6,141.42
126.45
149.38
38,674.25
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS600/200A (2-600/3200 - 35 KV)
22,434.74
3,551.56
126.45
149.38
26,262.13
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS600/200A (2-600/4200 - 35 KV)
27,748.44
3,908.22
126.45
149.38
31,932.49
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS200A (J3-200 - 25
KV)
7,330.53
2,539.40
126.45
149.38
10,145.76
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS200A (J4-200 - 25
KV)
9,148.37
2,896.06
126.45
149.38
12,320.27
CONECTADOR
MULTIPLE MEDIA
TENSION 3 VIAS600/200A (2-600/1200 - 25 KV)
8,823.09
2,838.23
126.45
149.38
11,937.15
CONECTADOR
MULTIPLE MEDIA
TENSION 4 VIAS600/200A (2-600/2200 - 25 KV)
15,982.18
3,194.89
126.45
149.38
19,452.91
CONECTADOR
MULTIPLE MEDIA
TENSION 2 VIAS200A (J2-200 - 25
KV)
4,570.35
2,182.73
126.45
149.38
7,028.92
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS200A (J5-200 - 25
KV)
17,084.66
3,252.72
126.45
149.38
20,613.21
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS200A (J6-200 - 25
KV)
19,436.28
3,252.72
126.45
149.38
22,964.83
CONECTADOR
MULTIPLE MEDIA
TENSION 5 VIAS600/200A (2-600/3200 - 25 KV)
19,951.37
3,551.56
126.45
149.38
23,778.76
CONECTADOR
MULTIPLE MEDIA
TENSION 6 VIAS600/200A (2-600/4200 - 25 KV)
24,572.53
3,908.22
126.45
149.38
28,756.58
NOTA:
Estos costos no
incluyen IVA
NOTA:
Estos costos no incluyen IVA
Costo total
(Metro)
($)
499.56
726.49
948.03
1,172.43
1,407.72
524.67
769.4
1,008.73
1,250.93
1,474.84
547.05
798.53
1,045.01
1,300.19
1,547.19
2,107.92
2,606.29
571.76
841.95
1,106.42
1,379.61
1,614.29
2,183.73
2,687.80
1,425.29
1,714.50
1,923.78
1,504.94
1,804.80
2,009.15
358.75
450.46
544.34
646.21
762.97
380.14
487.16
596.35
713.54
814.98
382.75
472.21
564.06
664.2
777.25
1,023.41
1,248.61
404.12
508.91
616.06
731.53
829.27
1,075.42
1,300.62
1,022.98
1,275.14
1,142.76
1,180.61
1,327.14
1,300.41
2,343.20
1,960.02
1,325.47
846.79
591.34
719.06
591.34
224.75
245.11
359.64
576.5
320.5
393.37
470.69
581.47
335.68
483.21
Costo total
($)
10,704.48
13,785.75
12,879.28
17,022.73
REGISTRO DE MEDIA TENSION EN BANQUETA TIPO 4 CON TAPA CUADRADA TIPO (CFE-TN-RMTB4TC)
14,133.13
9,788.33
12,428.26
11,876.86
15,536.83
NOTA:
Estos costos no incluyen IVA
REGISTRO DE BAJA TENSION EN BANQUETA TIPO 1 PARA CRUCE DE CALLE TIPO (CFE-TN-RBTBCC1)
REGISTRO DE BAJA TENSION EN BANQUETA TIPO 2 PARA CRUCE DE CALLE TIPO (CFE-TN-RBTBCC2)
REGISTRO DE BAJA TENSION EN BANQUETA TIPO 1 PARA CRUCE DE CALLE TIPO (CFE-TNFMAR-RBTBCC1) AREA NO
URBANIZADA
REGISTRO DE BAJA TENSION EN BANQUETA TIPO 2 PARA CRUCE DE CALLE TIPO (CFE-TNFMAR-RBTBCC2) AREA NO
URBANIZADA
NOTA:
Estos costos no incluyen IVA
Costo total
($)
3,414.36
4,075.66
3,224.18
3,780.69
3,344.88
4,028.66
3,180.16
3,784.57
2,966.87
3,501.29
3,082.78
3,739.44
2,088.11
1,016.21
2,262.12
1,452.98
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""X"" PARA DOS SALIDAS (NORMA CFE-TNFMARPVMTBX)"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""X"" PARA DOS SALIDAS (NORMA CFE-TN-PVMTAX)"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""P"" (NORMA CFE-TN-PVMTBP)"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""P"" PARA DOS SALIDAS (NORMA CFE-TN-PVMTAP)"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""T"" (NORMA CFE-TN-PVMTBT)"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""T"" (NORMA CFE-TN-PVMTAT)"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""L"" (NORMA CFE-TN-PVMTBL)"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""L"" (NORMA CFE-TN-PVMTAL)"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""X"" PARA DOS SALIDAS CON TAPA CUADRADA "
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""X"" PARA DOS SALIDAS (NORMA CFE-TNFMARPVMTBX) AREA NO URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""X"" PARA DOS SALIDAS (NORMA CFE-TN-PVMTAX)
AREA NO URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""P"" (NORMA CFE-TN-PVMTBP) AREA NO
URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""P"" PARA DOS SALIDAS (NORMA CFE-TN-PVMTAP)
AREA NO URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""T"" (NORMA CFE-TN-PVMTBT) AREA NO
URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""T"" (NORMA CFE-TN-PVMTAT) AREA NO URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN BANQUETA TIPO ""L"" (NORMA CFE-TN-PVMTBL) AREA NO
URBANIZADA"
"POZO DE VISITA PARA MEDIA TENSION EN ARROYO TIPO ""L"" (NORMA CFE-TN-PVMTAL) AREA NO URBANIZADA"
NOTA:
Estos costos no incluyen IVA
Costo total
($)
34,574.11
40,404.67
34,046.43
39,733.93
33,107.00
38,837.31
30,867.46
37,507.35
25,163.19
26,042.93
31,446.13
25,824.69
30,995.09
25,206.61
30,607.66
23,378.43
29,976.65
Costo de Materiales
(sin cables)
($)
124.9
124.9
124.9
124.9
124.9
NOTA:
Estos costos no incluyen IVA
Mano de Obra
(Civil/Elct)
Costo total
($)
($)
87,457.36
87,602.98
91,054.10
91,199.72
89,051.00
89,196.63
84,230.40
84,376.02
14,913.56
15,059.18
Costo de Materiales
(sin cables)
($)
124.9
124.9
124.9
124.9
124.9
NOTA:
Estos costos no incluyen IVA
Mano de Obra
(Civil/Elct)
Costo total
($)
($)
18,092.45
18,238.07
14,675.07
14,820.69
18,957.84
19,103.46
4,694.16
4,839.79
6,020.72
6,166.34
COSTO DE MURETES
Descripcion
Costo de Materiales
(sin cables)
Mano de Obra
(Civil/Elct)
($)
($)
124.9
10,577.46
124.9
3,013.57
124.9
5,045.27
NOTA:
Estos costos no incluyen IVA
Costo total
($)
10,723.08
3,159.19
5,190.89
Costo de Materiales
(sin cables)
Mano de Obra
(Civil/Elct)
($)
($)
64.15
15.86
75.42
17.72
149.72
17.72
75.38
15.86
101.54
17.72
164.45
19.01
105.89
15.86
130.28
17.72
231.95
19.01
168.58
15.86
206.69
17.72
478.44
21.51
180.84
17.72
250.8
19.01
519.24
21.51
223.78
17.72
282.52
19.01
390
25.63
1017.6
818.29
1348.8
873.62
2734.72
999.73
3096.48
818.29
3120
873.62
3340
999.73
3230
818.29
3350
873.62
2583.6
999.73
1362
254.16
1490
254.16
11238.67
1193.54
11718.67
1193.54
18588.67
1193.54
8538.67
1193.54
5058.67
1193.54
8455.87
1193.54
1399.61
291.37
2177.94
582.75
3725.59
874.12
1656.05
291.37
2690.82
582.75
3725.59
874.12
2125.12
291.37
3628.96
582.75
5132.8
874.12
2530.6
291.37
4439.92
582.75
6349.24
874.12
3170.17
291.37
5719.06
582.75
8267.95
874.12
4860.41
291.37
9099.54
582.75
13338.67
874.12
NOTA:
Estos costos no incluyen IVA
Costo total
($)
97.05
112.8
199.43
110.14
143.25
218.41
145.71
176.76
297.11
218.8
265.85
588
235.71
319.08
635.57
285.77
356.07
490.67
2,334.73
2,798.52
4,591.33
4,758.49
4,863.56
5,297.03
4,914.16
5,131.72
4,415.14
1,944.62
2,093.85
14,778.06
15,337.69
23,347.43
11,630.13
7,572.80
11,533.59
2,040.68
3,357.03
5,570.32
2,339.67
3,955.00
5,570.32
2,886.56
5,048.78
7,210.98
3,359.31
5,994.28
8,629.23
4,104.98
7,485.63
10,866.26
6,075.63
11,426.93
16,778.21
Costo de Materiales
(sin cables)
Mano de Obra
(Civil/Elct)
Diseo
($)
($)
($)
37.05
11.09
3.75
55.24
11.09
3.75
62.71
13.68
3.75
160.01
17.4
3.75
52.63
11.09
3.75
74.3
13.68
3.75
149.95
17.4
3.75
103.49
17.4
3.75
124.19
20.69
3.75
364.02
24.3
3.75
50.4
26.2
11.24
51.36
26.2
11.24
51.36
26.2
11.24
145
58.34
11.24
152.24
11.24
204.3
58.34
11.24
405
58.34
11.24
158.28
212.02
13.57
JUEGO DE CONEXION 2
42.12
51.36
26.2
11.24
175
58.34
150
58.34
NOTA:
Estos costos no incluyen IVA
Supervision
Costo total
($)
($)
7.43
74.45
7.43
95.66
7.43
108
7.43
226.66
7.43
92.61
7.43
121.51
7.43
214.93
7.43
160.77
7.43
189.52
7.43
474.2
14.85
132.14
14.85
133.26
14.85
133.26
14.85
287.54
14.85
214.11
14.85
356.67
14.85
590.67
35
550.22
0
14.85
49.11
133.26
285.9
256.75